[BREM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 101.67%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 84,667 36,399 106,428 110,976 54,346 25,714 106,837 -14.35%
PBT 23,512 9,443 61,423 31,264 15,787 7,443 22,095 4.22%
Tax -6,294 -2,584 -9,638 -7,200 -3,405 -1,685 -4,815 19.53%
NP 17,218 6,859 51,785 24,064 12,382 5,758 17,280 -0.23%
-
NP to SH 11,232 5,090 43,213 17,235 8,546 4,057 11,746 -2.93%
-
Tax Rate 26.77% 27.36% 15.69% 23.03% 21.57% 22.64% 21.79% -
Total Cost 67,449 29,540 54,643 86,912 41,964 19,956 89,557 -17.20%
-
Net Worth 397,939 427,351 426,044 396,269 389,317 382,710 358,962 7.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,762 - - - 6,387 -
Div Payout % - - 15.65% - - - 54.38% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,939 427,351 426,044 396,269 389,317 382,710 358,962 7.10%
NOSH 132,646 132,717 135,252 135,708 135,650 135,233 127,744 2.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.34% 18.84% 48.66% 21.68% 22.78% 22.39% 16.17% -
ROE 2.82% 1.19% 10.14% 4.35% 2.20% 1.06% 3.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.83 27.43 78.69 81.78 40.06 19.01 83.63 -16.46%
EPS 8.40 3.80 25.70 12.70 6.30 3.00 9.20 -5.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.00 3.22 3.15 2.92 2.87 2.83 2.81 4.45%
Adjusted Per Share Value based on latest NOSH - 135,765
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.51 10.54 30.81 32.12 15.73 7.44 30.92 -14.33%
EPS 3.25 1.47 12.51 4.99 2.47 1.17 3.40 -2.96%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 1.85 -
NAPS 1.1519 1.237 1.2332 1.147 1.1269 1.1078 1.039 7.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.46 1.51 1.30 1.23 1.21 1.15 1.16 -
P/RPS 2.29 5.51 1.65 1.50 3.02 6.05 1.39 39.44%
P/EPS 17.24 39.37 4.07 9.69 19.21 38.33 12.62 23.09%
EY 5.80 2.54 24.58 10.33 5.21 2.61 7.93 -18.80%
DY 0.00 0.00 3.85 0.00 0.00 0.00 4.31 -
P/NAPS 0.49 0.47 0.41 0.42 0.42 0.41 0.41 12.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 30/05/11 28/02/11 09/12/10 26/08/10 26/05/10 -
Price 1.32 1.46 1.56 1.34 1.19 1.21 1.12 -
P/RPS 2.07 5.32 1.98 1.64 2.97 6.36 1.34 33.59%
P/EPS 15.59 38.07 4.88 10.55 18.89 40.33 12.18 17.86%
EY 6.41 2.63 20.48 9.48 5.29 2.48 8.21 -15.19%
DY 0.00 0.00 3.21 0.00 0.00 0.00 4.46 -
P/NAPS 0.44 0.45 0.50 0.46 0.41 0.43 0.40 6.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment